735 Rain Dance Way
Cordova, TN 38018
List Price
$130,000
Initial Investment
$34,063Purchase Price
$125,000
Down Payment
25%
Rent
$1,125
Total Return
$76,702
Annualized Return
27.0%
Cap Rate
6.2%
Gross Yield
10.8%
Cash Flow
$362
Appreciation
10.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
03/01/2016
Lease End
01/31/2018
Property Type
Condo
Lot Size
4,999
HOA
$0/mo
Flood Risk
Not Required
See more in Analysis
Annual Financial Highlights
Expected Rent
$12,825Expenses
-$3,268Property Taxes
-$2,399Loan Payments
-$6,796Net Cash Flow
$362See more in Financials
Similar Listings